Valuation Seafco

Stocks

End-of-day quote Thailand S.E. 25/09/2026			5-day change	1st Jan Change
2.900 ^THB	-1.36%		+2.11%	+39.42%

08-16	Seafco Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Seafco Public Company Limited Announces Interim Cash Dividend for Common Shareholders for the Operating Period from 01 January 2026 to 30 June 2026, Payable on September 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,462	2,752	1,864	1,611	1,644	2,292	-	-
Change	-	-20.51%	-32.26%	-13.56%	2.04%	39.42%	-	-
Enterprise Value (EV)	3,832	2,941	1,923	1,611	1,644	2,292	2,292	2,292
Change	-	-23.25%	-34.6%	-16.22%	2.04%	39.42%	0%	0%
P/E	-58.5x	-20.7x	11x	1,000x	9.86x	9.06x	11.2x	10.7x
PBR	2.23x	1.93x	1.17x	0.98x	1.01x	1.32x	1.23x	1.16x
PEG	-	-0x	-0x	-10.1x	0x	0.2x	-0.6x	2.78x
Capitalization / Revenue	2.41x	3.52x	1.04x	1.27x	1.07x	1.31x	1.26x	1.24x
EV / Revenue	0x	0x	0x	0x	0x	1.31x	1.26x	1.24x
EV / EBITDA	0x	-0x	0x	0x	0x	4.64x	5.21x	5.04x
EV / EBIT	-0x	-0x	0x	-0x	0x	6.86x	8.31x	7.96x
EV / FCF	0x	0x	0x	0x	0x	11.3x	18.1x	16.5x
FCF Yield	2.9%	4.48%	16.1%	5.59%	21.1%	8.85%	5.54%	6.05%
Dividend per Share ²	-	-	0.0818	0.03	0.12	0.13	0.1	0.11
Rate of return	-	-	3.57%	1.5%	5.77%	4.48%	3.45%	3.79%
EPS ²	-0.0727	-0.1636	0.2091	0.002	0.211	0.32	0.26	0.27
Distribution rate	-	-	39.1%	1,500%	56.9%	40.6%	38.5%	40.7%
Net sales ¹	1,435	781.2	1,786	1,273	1,539	1,752	1,818	1,856
EBITDA ¹	119.8	-5.929	344.5	130.8	404.3	494	440	455
EBIT ¹	-88.9	-164.2	209	-2.376	247.4	334	276	288
Net income ¹	-56.64	-129.5	169.4	1.359	167	258	212	223
Net Debt	370	189.1	59.12	-	-	-	-	-
Reference price ²	4.255	3.382	2.291	2.000	2.080	2.900	2.900	2.900
Nbr of stocks (in thousands)	813,679	813,679	813,679	805,622	790,438	790,438	-	-
Announcement Date	2/28/22 A	2/27/23 A	2/22/24 A	2/21/25 A	2/27/26 A	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEAFCO	9.06x	-	-	4.48%	68.61M
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.79x	0.43x	6.88x	2.79%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	26.56x	1.89x	15.29x	2.38%	44.53B
Weighted average by Cap.	32.09x	2.13x	16.90x	1.83%